Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.94  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
9.94
9.29
0.65
1,221.35
2
9.94
9.29
0.65
1,220.70
3
9.94
9.28
0.66
1,220.04
4
9.94
9.28
0.66
1,219.38
5
9.94
9.27
0.67
1,218.71
6
9.94
9.27
0.67
1,218.04
7
9.94
9.26
0.68
1,217.36
8
9.94
9.26
0.68
1,216.68
9
9.94
9.25
0.69
1,215.99
10
9.94
9.25
0.69
1,215.30
11
9.94
9.24
0.70
1,214.60
12
9.94
9.24
0.70
1,213.89
13
9.94
9.23
0.71
1,213.18
14
9.94
9.23
0.71
1,212.47
15
9.94
9.22
0.72
1,211.75
16
9.94
9.21
0.73
1,211.02
17
9.94
9.21
0.73
1,210.29
18
9.94
9.20
0.74
1,209.56
19
9.94
9.20
0.74
1,208.81
20
9.94
9.19
0.75
1,208.07
21
9.94
9.19
0.75
1,207.31
22
9.94
9.18
0.76
1,206.55
23
9.94
9.17
0.77
1,205.79
24
9.94
9.17
0.77
1,205.02
25
9.94
9.16
0.78
1,204.24
26
9.94
9.16
0.78
1,203.46
27
9.94
9.15
0.79
1,202.67
28
9.94
9.15
0.79
1,201.87
29
9.94
9.14
0.80
1,201.07
30
9.94
9.13
0.81
1,200.27
31
9.94
9.13
0.81
1,199.45
32
9.94
9.12
0.82
1,198.63
33
9.94
9.11
0.83
1,197.81
34
9.94
9.11
0.83
1,196.98
35
9.94
9.10
0.84
1,196.14
36
9.94
9.10
0.84
1,195.29
37
9.94
9.09
0.85
1,194.44
38
9.94
9.08
0.86
1,193.59
39
9.94
9.08
0.86
1,192.72
40
9.94
9.07
0.87
1,191.85
41
9.94
9.06
0.88
1,190.98
42
9.94
9.06
0.88
1,190.09
43
9.94
9.05
0.89
1,189.20
44
9.94
9.04
0.90
1,188.30
45
9.94
9.04
0.90
1,187.40
46
9.94
9.03
0.91
1,186.49
47
9.94
9.02
0.92
1,185.57
48
9.94
9.02
0.92
1,184.65
49
9.94
9.01
0.93
1,183.72
50
9.94
9.00
0.94
1,182.78
51
9.94
8.99
0.95
1,181.83
52
9.94
8.99
0.95
1,180.88
53
9.94
8.98
0.96
1,179.92
54
9.94
8.97
0.97
1,178.95
55
9.94
8.96
0.98
1,177.97
56
9.94
8.96
0.98
1,176.99
57
9.94
8.95
0.99
1,176.00
58
9.94
8.94
1.00
1,175.00
59
9.94
8.93
1.01
1,174.00
60
9.94
8.93
1.01
1,172.99
61
9.94
8.92
1.02
1,171.97
62
9.94
8.91
1.03
1,170.94
63
9.94
8.90
1.04
1,169.90
64
9.94
8.90
1.04
1,168.86
65
9.94
8.89
1.05
1,167.81
66
9.94
8.88
1.06
1,166.75
67
9.94
8.87
1.07
1,165.68
68
9.94
8.86
1.08
1,164.60
69
9.94
8.86
1.08
1,163.52
70
9.94
8.85
1.09
1,162.43
71
9.94
8.84
1.10
1,161.33
72
9.94
8.83
1.11
1,160.22
73
9.94
8.82
1.12
1,159.10
74
9.94
8.81
1.13
1,157.97
75
9.94
8.81
1.13
1,156.84
76
9.94
8.80
1.14
1,155.69
77
9.94
8.79
1.15
1,154.54
78
9.94
8.78
1.16
1,153.38
79
9.94
8.77
1.17
1,152.21
80
9.94
8.76
1.18
1,151.03
81
9.94
8.75
1.19
1,149.85
82
9.94
8.74
1.20
1,148.65
83
9.94
8.73
1.21
1,147.45
84
9.94
8.73
1.21
1,146.23
85
9.94
8.72
1.22
1,145.01
86
9.94
8.71
1.23
1,143.77
87
9.94
8.70
1.24
1,142.53
88
9.94
8.69
1.25
1,141.28
89
9.94
8.68
1.26
1,140.02
90
9.94
8.67
1.27
1,138.75
91
9.94
8.66
1.28
1,137.47
92
9.94
8.65
1.29
1,136.18
93
9.94
8.64
1.30
1,134.87
94
9.94
8.63
1.31
1,133.56
95
9.94
8.62
1.32
1,132.24
96
9.94
8.61
1.33
1,130.91
97
9.94
8.60
1.34
1,129.57
98
9.94
8.59
1.35
1,128.22
99
9.94
8.58
1.36
1,126.86
100
9.94
8.57
1.37
1,125.49
101
9.94
8.56
1.38
1,124.11
102
9.94
8.55
1.39
1,122.72
103
9.94
8.54
1.40
1,121.31
104
9.94
8.53
1.41
1,119.90
105
9.94
8.52
1.42
1,118.48
106
9.94
8.51
1.43
1,117.04
107
9.94
8.49
1.45
1,115.60
108
9.94
8.48
1.46
1,114.14
109
9.94
8.47
1.47
1,112.67
110
9.94
8.46
1.48
1,111.19
111
9.94
8.45
1.49
1,109.70
112
9.94
8.44
1.50
1,108.20
113
9.94
8.43
1.51
1,106.69
114
9.94
8.42
1.52
1,105.16
115
9.94
8.40
1.54
1,103.63
116
9.94
8.39
1.55
1,102.08
117
9.94
8.38
1.56
1,100.52
118
9.94
8.37
1.57
1,098.95
119
9.94
8.36
1.58
1,097.37
120
9.94
8.34
1.60
1,095.77
121
9.94
8.33
1.61
1,094.16
122
9.94
8.32
1.62
1,092.54
123
9.94
8.31
1.63
1,090.91
124
9.94
8.30
1.64
1,089.27
125
9.94
8.28
1.66
1,087.61
126
9.94
8.27
1.67
1,085.94
127
9.94
8.26
1.68
1,084.26
128
9.94
8.24
1.70
1,082.56
129
9.94
8.23
1.71
1,080.85
130
9.94
8.22
1.72
1,079.13
131
9.94
8.21
1.73
1,077.40
132
9.94
8.19
1.75
1,075.65
133
9.94
8.18
1.76
1,073.89
134
9.94
8.17
1.77
1,072.12
135
9.94
8.15
1.79
1,070.33
136
9.94
8.14
1.80
1,068.53
137
9.94
8.13
1.81
1,066.71
138
9.94
8.11
1.83
1,064.88
139
9.94
8.10
1.84
1,063.04
140
9.94
8.08
1.86
1,061.19
141
9.94
8.07
1.87
1,059.32
142
9.94
8.06
1.88
1,057.43
143
9.94
8.04
1.90
1,055.53
144
9.94
8.03
1.91
1,053.62
145
9.94
8.01
1.93
1,051.69
146
9.94
8.00
1.94
1,049.75
147
9.94
7.98
1.96
1,047.79
148
9.94
7.97
1.97
1,045.82
149
9.94
7.95
1.99
1,043.83
150
9.94
7.94
2.00
1,041.83
151
9.94
7.92
2.02
1,039.81
152
9.94
7.91
2.03
1,037.78
153
9.94
7.89
2.05
1,035.73
154
9.94
7.88
2.06
1,033.66
155
9.94
7.86
2.08
1,031.58
156
9.94
7.84
2.10
1,029.49
157
9.94
7.83
2.11
1,027.38
158
9.94
7.81
2.13
1,025.25
159
9.94
7.80
2.14
1,023.10
160
9.94
7.78
2.16
1,020.94
161
9.94
7.76
2.18
1,018.77
162
9.94
7.75
2.19
1,016.57
163
9.94
7.73
2.21
1,014.36
164
9.94
7.71
2.23
1,012.14
165
9.94
7.70
2.24
1,009.89
166
9.94
7.68
2.26
1,007.63
167
9.94
7.66
2.28
1,005.36
168
9.94
7.64
2.30
1,003.06
169
9.94
7.63
2.31
1,000.75
170
9.94
7.61
2.33
998.42
171
9.94
7.59
2.35
996.07
172
9.94
7.57
2.37
993.71
173
9.94
7.56
2.38
991.32
174
9.94
7.54
2.40
988.92
175
9.94
7.52
2.42
986.50
176
9.94
7.50
2.44
984.06
177
9.94
7.48
2.46
981.60
178
9.94
7.46
2.48
979.13
179
9.94
7.45
2.49
976.63
180
9.94
7.43
2.51
974.12
181
9.94
7.41
2.53
971.59
182
9.94
7.39
2.55
969.04
183
9.94
7.37
2.57
966.46
184
9.94
7.35
2.59
963.87
185
9.94
7.33
2.61
961.26
186
9.94
7.31
2.63
958.63
187
9.94
7.29
2.65
955.98
188
9.94
7.27
2.67
953.31
189
9.94
7.25
2.69
950.62
190
9.94
7.23
2.71
947.91
191
9.94
7.21
2.73
945.18
192
9.94
7.19
2.75
942.42
193
9.94
7.17
2.77
939.65
194
9.94
7.15
2.79
936.86
195
9.94
7.12
2.82
934.04
196
9.94
7.10
2.84
931.20
197
9.94
7.08
2.86
928.34
198
9.94
7.06
2.88
925.46
199
9.94
7.04
2.90
922.56
200
9.94
7.02
2.92
919.64
201
9.94
6.99
2.95
916.69
202
9.94
6.97
2.97
913.72
203
9.94
6.95
2.99
910.73
204
9.94
6.93
3.01
907.71
205
9.94
6.90
3.04
904.68
206
9.94
6.88
3.06
901.61
207
9.94
6.86
3.08
898.53
208
9.94
6.83
3.11
895.42
209
9.94
6.81
3.13
892.29
210
9.94
6.79
3.15
889.14
211
9.94
6.76
3.18
885.96
212
9.94
6.74
3.20
882.76
213
9.94
6.71
3.23
879.53
214
9.94
6.69
3.25
876.28
215
9.94
6.66
3.28
873.00
216
9.94
6.64
3.30
869.70
217
9.94
6.61
3.33
866.37
218
9.94
6.59
3.35
863.02
219
9.94
6.56
3.38
859.64
220
9.94
6.54
3.40
856.24
221
9.94
6.51
3.43
852.81
222
9.94
6.48
3.46
849.35
223
9.94
6.46
3.48
845.87
224
9.94
6.43
3.51
842.37
225
9.94
6.41
3.53
838.83
226
9.94
6.38
3.56
835.27
227
9.94
6.35
3.59
831.68
228
9.94
6.32
3.62
828.07
229
9.94
6.30
3.64
824.42
230
9.94
6.27
3.67
820.75
231
9.94
6.24
3.70
817.05
232
9.94
6.21
3.73
813.33
233
9.94
6.18
3.76
809.57
234
9.94
6.16
3.78
805.79
235
9.94
6.13
3.81
801.97
236
9.94
6.10
3.84
798.13
237
9.94
6.07
3.87
794.26
238
9.94
6.04
3.90
790.36
239
9.94
6.01
3.93
786.43
240
9.94
5.98
3.96
782.47
241
9.94
5.95
3.99
778.48
242
9.94
5.92
4.02
774.46
243
9.94
5.89
4.05
770.41
244
9.94
5.86
4.08
766.33
245
9.94
5.83
4.11
762.22
246
9.94
5.80
4.14
758.07
247
9.94
5.76
4.18
753.90
248
9.94
5.73
4.21
749.69
249
9.94
5.70
4.24
745.45
250
9.94
5.67
4.27
741.18
251
9.94
5.64
4.30
736.87
252
9.94
5.60
4.34
732.54
253
9.94
5.57
4.37
728.17
254
9.94
5.54
4.40
723.76
255
9.94
5.50
4.44
719.33
256
9.94
5.47
4.47
714.86
257
9.94
5.44
4.50
710.35
258
9.94
5.40
4.54
705.82
259
9.94
5.37
4.57
701.24
260
9.94
5.33
4.61
696.64
261
9.94
5.30
4.64
691.99
262
9.94
5.26
4.68
687.31
263
9.94
5.23
4.71
682.60
264
9.94
5.19
4.75
677.85
265
9.94
5.15
4.79
673.07
266
9.94
5.12
4.82
668.24
267
9.94
5.08
4.86
663.39
268
9.94
5.04
4.90
658.49
269
9.94
5.01
4.93
653.56
270
9.94
4.97
4.97
648.59
271
9.94
4.93
5.01
643.58
272
9.94
4.89
5.05
638.53
273
9.94
4.86
5.08
633.45
274
9.94
4.82
5.12
628.33
275
9.94
4.78
5.16
623.16
276
9.94
4.74
5.20
617.96
277
9.94
4.70
5.24
612.72
278
9.94
4.66
5.28
607.44
279
9.94
4.62
5.32
602.12
280
9.94
4.58
5.36
596.76
281
9.94
4.54
5.40
591.36
282
9.94
4.50
5.44
585.91
283
9.94
4.46
5.48
580.43
284
9.94
4.41
5.53
574.90
285
9.94
4.37
5.57
569.33
286
9.94
4.33
5.61
563.72
287
9.94
4.29
5.65
558.07
288
9.94
4.24
5.70
552.37
289
9.94
4.20
5.74
546.63
290
9.94
4.16
5.78
540.85
291
9.94
4.11
5.83
535.02
292
9.94
4.07
5.87
529.15
293
9.94
4.02
5.92
523.23
294
9.94
3.98
5.96
517.27
295
9.94
3.93
6.01
511.27
296
9.94
3.89
6.05
505.21
297
9.94
3.84
6.10
499.12
298
9.94
3.80
6.14
492.97
299
9.94
3.75
6.19
486.78
300
9.94
3.70
6.24
480.54
301
9.94
3.65
6.29
474.26
302
9.94
3.61
6.33
467.92
303
9.94
3.56
6.38
461.54
304
9.94
3.51
6.43
455.11
305
9.94
3.46
6.48
448.63
306
9.94
3.41
6.53
442.10
307
9.94
3.36
6.58
435.52
308
9.94
3.31
6.63
428.90
309
9.94
3.26
6.68
422.22
310
9.94
3.21
6.73
415.49
311
9.94
3.16
6.78
408.71
312
9.94
3.11
6.83
401.88
313
9.94
3.06
6.88
394.99
314
9.94
3.00
6.94
388.06
315
9.94
2.95
6.99
381.07
316
9.94
2.90
7.04
374.02
317
9.94
2.84
7.10
366.93
318
9.94
2.79
7.15
359.78
319
9.94
2.74
7.20
352.57
320
9.94
2.68
7.26
345.31
321
9.94
2.63
7.31
338.00
322
9.94
2.57
7.37
330.63
323
9.94
2.51
7.43
323.20
324
9.94
2.46
7.48
315.72
325
9.94
2.40
7.54
308.18
326
9.94
2.34
7.60
300.59
327
9.94
2.29
7.65
292.93
328
9.94
2.23
7.71
285.22
329
9.94
2.17
7.77
277.45
330
9.94
2.11
7.83
269.62
331
9.94
2.05
7.89
261.73
332
9.94
1.99
7.95
253.78
333
9.94
1.93
8.01
245.77
334
9.94
1.87
8.07
237.70
335
9.94
1.81
8.13
229.57
336
9.94
1.75
8.19
221.37
337
9.94
1.68
8.26
213.11
338
9.94
1.62
8.32
204.79
339
9.94
1.56
8.38
196.41
340
9.94
1.49
8.45
187.97
341
9.94
1.43
8.51
179.46
342
9.94
1.36
8.58
170.88
343
9.94
1.30
8.64
162.24
344
9.94
1.23
8.71
153.53
345
9.94
1.17
8.77
144.76
346
9.94
1.10
8.84
135.92
347
9.94
1.03
8.91
127.01
348
9.94
0.97
8.97
118.04
349
9.94
0.90
9.04
109.00
350
9.94
0.83
9.11
99.89
351
9.94
0.76
9.18
90.71
352
9.94
0.69
9.25
81.46
353
9.94
0.62
9.32
72.14
354
9.94
0.55
9.39
62.74
355
9.94
0.48
9.46
53.28
356
9.94
0.41
9.53
43.75
357
9.94
0.33
9.61
34.14
358
9.94
0.26
9.68
24.46
359
9.94
0.19
9.75
14.70
360
9.94
0.11
9.83
4.88
361
4.91
0.04
4.88
0.00
Totals
3,583.31
2,361.31
1,222.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044